[NAMFATT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[NAMFATT] NAM FATT CORPORATION BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -24.47%
YoY- -82.09%
Quarter Report
Latest QR
Upcoming QR
NAMFATT's Result
NAMFATT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 791,472 613,536 560,546 608,834 504,760 519,987 514,144 33.28%
PBT 54,396 48,236 43,672 29,694 31,248 59,774 91,714 -29.38%
Tax 88 -15,067 -9,865 -10,142 -5,360 -10,578 -14,368 -
NP 54,484 33,169 33,806 19,552 25,888 49,196 77,346 -20.81%
-
NP to SH 47,348 33,169 33,806 19,552 25,888 49,196 77,346 -27.88%
-
Tax Rate -0.16% 31.24% 22.59% 34.16% 17.15% 17.70% 15.67% -
Total Cost 736,988 580,367 526,740 589,282 478,872 470,791 436,797 41.68%
-
Net Worth 423,506 576,267 562,143 622,688 562,782 407,934 186,877 72.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 423,506 576,267 562,143 622,688 562,782 407,934 186,877 72.44%
NOSH 211,753 199,400 195,188 212,521 200,993 135,077 97,332 67.82%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.88% 5.41% 6.03% 3.21% 5.13% 9.46% 15.04% -
ROE 11.18% 5.76% 6.01% 3.14% 4.60% 12.06% 41.39% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 373.77 307.69 287.18 286.48 251.13 384.95 528.24 -20.57%
EPS 12.72 16.66 17.32 9.20 12.88 36.40 79.47 -70.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.89 2.88 2.93 2.80 3.02 1.92 2.75%
Adjusted Per Share Value based on latest NOSH - 239,420
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 212.96 165.08 150.83 163.82 135.82 139.91 138.34 33.28%
EPS 12.74 8.92 9.10 5.26 6.97 13.24 20.81 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1395 1.5506 1.5126 1.6755 1.5143 1.0976 0.5028 72.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.47 0.54 0.60 0.67 0.78 0.75 0.85 -
P/RPS 0.13 0.18 0.21 0.23 0.31 0.19 0.16 -12.91%
P/EPS 2.10 3.25 3.46 7.28 6.06 2.06 1.07 56.69%
EY 47.57 30.80 28.87 13.73 16.51 48.56 93.49 -36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.19 0.21 0.23 0.28 0.25 0.44 -33.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 25/02/05 03/11/04 05/08/04 05/05/04 20/02/04 19/11/03 -
Price 0.38 0.50 0.55 0.67 0.75 0.83 0.77 -
P/RPS 0.10 0.16 0.19 0.23 0.30 0.22 0.15 -23.66%
P/EPS 1.70 3.01 3.18 7.28 5.82 2.28 0.97 45.31%
EY 58.84 33.27 31.49 13.73 17.17 43.88 103.20 -31.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.19 0.23 0.27 0.27 0.40 -39.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment